[JHM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 109.42%
YoY- 158.02%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 64,604 66,876 70,100 71,768 49,243 47,994 45,994 25.34%
PBT 1,673 3,462 3,722 4,180 2,526 2,277 1,654 0.76%
Tax 178 0 0 0 -530 -472 -302 -
NP 1,851 3,462 3,722 4,180 1,996 1,805 1,352 23.22%
-
NP to SH 1,851 3,462 3,722 4,180 1,996 1,805 1,352 23.22%
-
Tax Rate -10.64% 0.00% 0.00% 0.00% 20.98% 20.73% 18.26% -
Total Cost 62,753 63,413 66,378 67,588 47,247 46,189 44,642 25.40%
-
Net Worth 26,543 27,225 26,522 25,645 24,654 23,990 23,278 9.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 26,543 27,225 26,522 25,645 24,654 23,990 23,278 9.11%
NOSH 123,400 123,080 123,245 122,941 123,209 123,090 122,909 0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.87% 5.18% 5.31% 5.82% 4.05% 3.76% 2.94% -
ROE 6.97% 12.72% 14.03% 16.30% 8.10% 7.53% 5.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.35 54.34 56.88 58.38 39.97 38.99 37.42 25.00%
EPS 1.50 2.81 3.02 3.40 1.62 1.47 1.10 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2212 0.2152 0.2086 0.2001 0.1949 0.1894 8.82%
Adjusted Per Share Value based on latest NOSH - 122,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.68 11.05 11.59 11.86 8.14 7.93 7.60 25.38%
EPS 0.31 0.57 0.62 0.69 0.33 0.30 0.22 25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.045 0.0438 0.0424 0.0408 0.0397 0.0385 9.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.12 0.14 0.125 0.15 0.18 0.17 -
P/RPS 0.25 0.22 0.25 0.21 0.38 0.46 0.45 -32.34%
P/EPS 8.67 4.27 4.64 3.68 9.26 12.27 15.45 -31.89%
EY 11.54 23.44 21.57 27.20 10.80 8.15 6.47 46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.65 0.60 0.75 0.92 0.90 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 30/05/11 25/02/11 25/11/10 23/08/10 -
Price 0.16 0.12 0.13 0.18 0.14 0.16 0.18 -
P/RPS 0.31 0.22 0.23 0.31 0.35 0.41 0.48 -25.22%
P/EPS 10.67 4.27 4.30 5.29 8.64 10.91 16.36 -24.73%
EY 9.38 23.44 23.23 18.89 11.57 9.17 6.11 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.54 0.60 0.86 0.70 0.82 0.95 -15.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment